1315 Circle Dr, Duncanville, TX 75137

3 bd · 2 ba · 1,248 sqft · built 1952 · Duncanville · SINGLE_FAMILY·source listing ↗

$139,900

rent, three ways

OnePercent model (vv1)$2,126/mo

p10–p90 confidence band

HUD Fair Market Rent · 75137 · 3BR$2,810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dallas

Flood risk indexRelatively High FEMA NRI

Median household income$82,253

Median area rent$1,823/mo

Median home value$275,600

the verdict

1.52%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$139,900

1.52% · rent $2,126

Intrinsic value · income approach

$247,770

44% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.